Consumer Cyclical / GamblingNYSE
$12.18
+0.29 (+2.44%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $52.5M · quality 58.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
44/100
C
Piotroski
8/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$991M
P/E
20.3x
↑EV/EBITDA
7.4x
↓ROE
19.1%
↑Gross Margin
31.3%
↑Debt/Equity
2.25
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2017–2025 · 8 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
+23.9%
FCF margin
3.9%
FCF / Net income
1.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.33B · net income $51.5M · FCF $52.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||
| Revenue | $1.33B | $1.33B | $1.23B | $1.17B | $969.8M | — | — | — | $0.00 | $0.00 |
| Net Income | $51.5M | $51.5M | $35.3M | $45.6M | $74.1M | $31.6M | $-410000.00 | $-36.8M | $10.8M | $8.3M |
| EBITDA | $184.3M | $184.3M | $156.2M | $158.0M | $163.2M | $94.8M | — | — | — | — |
| EPS | 0.60 | 0.60 | 0.41 | 0.53 | 0.81 | 0.33 | -0.02 | -0.59 | 0.17 | 0.14 |
| Gross Margin | 31.3% | 31.3% | 30.2% | 30.2% | 30.8% | — | — | — | — | — |
| Operating Margin | 8.1% | 8.1% | 7.4% | 9.2% | 10.0% | — | — | — | — | — |
| Net Margin | 3.9% | 3.9% | 2.9% | 3.9% | 7.6% | — | — | — | — | — |
| Balance Sheet | ||||||||||
| Debt/Equity | 2.25 | 2.25 | 2.33 | 2.73 | 3.04 | 2.04 | 2.52 | -7.78 | 2.96 | — |
| Current Ratio | 2.71 | 2.71 | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||
| Free Cash Flow | $52.5M | $52.5M | $54.7M | $50.8M | $60.6M | $81.0M | $-29.5M | $24.8M | $21.1M | $9.5M |
| Returns | ||||||||||
| ROE | 19.1% | 19.1% | 13.8% | 23.0% | 41.5% | 19.9% | -0.3% | 85.5% | 18.9% | 18.7% |
| Valuation | ||||||||||
| P/E | 20.30 | 20.30 | 25.90 | 18.58 | 10.52 | — | — | — | — | — |
| EV/EBITDA | 7.40 | 7.40 | 7.79 | 7.19 | 6.71 | — | — | — | — | — |
| P/B | 3.90 | 3.90 | 3.54 | 4.31 | 4.35 | — | — | — | — | — |
| Growth & Yield | ||||||||||
| Revenue Growth | 8.1% | 8.1% | 5.2% | 20.7% | — | — | — | — | — | — |
| EPS Growth | 46.3% | 46.3% | -22.6% | -34.6% | — | 1750.0% | 96.6% | -447.1% | 21.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
21.7%
EPS terminal req.
$1.08
Spread vs growth
24.7%
5Y implied EPS CAGR
16.9%
EPS terminal req.
$1.31
Spread vs growth
29.5%
10Y implied EPS CAGR
13.4%
EPS terminal req.
$2.11
Spread vs growth
33.0%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+8.6%
Start / end P/E
27.4x → 20.3x
EPS bridge
0.41 → 0.60
Residual
-12.0%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.